Valuation Thai Oil Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:55:46 07/08/2026 +03			5-day change	1st Jan Change
1.650 ^EUR	+1.23%		+1.23%	+82.32%

06-22	Thai Oil Denies Involvement in Illicit Stockpiling Amid Hormuz Shipping Scrutiny	MT
05-11	Thai Oil Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,981	125,653	120,069	63,106	80,418	143,524	-	-
Change	-	24.43%	-4.44%	-47.44%	27.43%	78.47%	-	-
Enterprise Value (EV) ¹	269,433	257,808	269,900	197,723	145,510	225,354	236,569	229,951
Change	-	-4.31%	4.69%	-26.74%	-26.41%	54.87%	4.98%	-2.8%
P/E	8.02x	3.6x	6.18x	6.33x	5.51x	5.82x	9.8x	8.86x
PBR	0.84x	0.83x	0.73x	0.39x	0.47x	0.7x	0.67x	0.64x
PEG	-	0x	-0.1x	-0.1x	0.1x	0.1x	-0.2x	0.8x
Capitalization / Revenue	0.29x	0.24x	0.26x	0.14x	0.2x	0.31x	0.33x	0.29x
EV / Revenue	0.78x	0.49x	0.58x	0.42x	0.37x	0.49x	0.55x	0.47x
EV / EBITDA	8.89x	4.96x	7.22x	9.42x	8.23x	4.92x	7.43x	6.16x
EV / EBIT	11.8x	5.82x	9.13x	15.3x	15.1x	6.1x	11x	9.46x
EV / FCF	-10.9x	22.8x	19.9x	6.5x	3.79x	-10.3x	-66.7x	14.9x
FCF Yield	-9.15%	4.39%	5.03%	15.4%	26.4%	-9.74%	-1.5%	6.72%
Dividend per Share ²	2.6	4	3.4	1.9	1.8	3.48	2.51	3.196
Rate of return	5.25%	7.11%	6.33%	6.73%	5%	5.42%	3.91%	4.97%
EPS ²	6.17	15.63	8.7	4.46	6.53	11.05	6.556	7.255
Distribution rate	42.1%	25.6%	39.1%	42.6%	27.6%	31.5%	38.3%	44.1%
Net sales ¹	345,496	529,589	469,244	466,777	395,682	460,830	432,062	489,529
EBITDA ¹	30,309	52,014	37,359	20,999	17,686	45,793	31,846	37,307
EBIT ¹	22,885	44,270	29,560	12,893	9,621	36,924	21,551	24,308
Net income ¹	12,578	32,668	19,443	9,959	11,852	27,007	15,123	16,591
Net Debt ¹	168,451	132,155	149,832	134,617	65,092	81,830	93,045	86,427
Reference price ²	49.50	56.25	53.75	28.25	36.00	64.25	64.25	64.25
Nbr of stocks (in thousands)	2,040,028	2,233,836	2,233,836	2,233,836	2,233,836	2,233,836	-	-
Announcement Date	2/15/22 A	2/10/23 A	2/14/24 A	2/14/25 A	2/12/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXXONMOBIL HOLDINGS CORPORATION	13.48x	1.62x	6.95x	2.71%	629B
RELIANCE INDUSTRIES LTD	20.72x	1.71x	9.97x	0.44%	190B
BP PLC	7.12x	0.57x	2.64x	4.88%	108B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.5x	0.31x	4.86x	6.46%	86.52B
VALERO ENERGY CORPORATION	7.57x	0.6x	4.66x	1.62%	85.89B
MARATHON PETROLEUM CORPORATION	6.47x	0.66x	4.6x	1.37%	83.74B
PHILLIPS 66	8.56x	0.59x	5.98x	2.49%	81.36B
SUNCOR ENERGY INC.	8.8x	1.66x	4.41x	2.89%	70.35B
IMPERIAL OIL LIMITED	12.22x	1.46x	7.77x	1.97%	60.45B
Average	10.60x	1.02x	5.76x	2.76%	155.03B
Weighted average by Cap.	12.43x	1.29x	6.47x	2.62%